[KLUANG] QoQ TTM Result on 30-Jun-2003 [#4]

Stock
[KLUANG] KLUANG RUBBER CO (M) BHD
Announcement Date
29-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Jun-2003 [#4]
Profit Trend
QoQ- 3.16%
YoY- 40.69%
Quarter Report
Latest QR
Upcoming QR
KLUANG's Result
KLUANG's Financial Summary
View:
Show?
TTM Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 6,285 5,877 5,731 5,774 5,365 4,987 4,397 26.86%
PBT 16,217 11,639 9,851 10,289 9,724 10,759 7,181 72.04%
Tax -723 -718 -1,278 -1,369 -1,077 -969 -831 -8.85%
NP 15,494 10,921 8,573 8,920 8,647 9,790 6,350 81.14%
-
NP to SH 15,494 10,921 8,573 8,920 8,647 9,790 6,350 81.14%
-
Tax Rate 4.46% 6.17% 12.97% 13.31% 11.08% 9.01% 11.57% -
Total Cost -9,209 -5,044 -2,842 -3,146 -3,282 -4,803 -1,953 180.92%
-
Net Worth 117,870 113,633 109,027 107,089 102,794 103,014 100,711 11.04%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div 1,191 794 397 397 300 200 100 420.73%
Div Payout % 7.69% 7.27% 4.63% 4.45% 3.48% 2.05% 1.58% -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 117,870 113,633 109,027 107,089 102,794 103,014 100,711 11.04%
NOSH 2,006 2,006 2,006 2,005 2,006 2,006 2,005 0.03%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 246.52% 185.83% 149.59% 154.49% 161.17% 196.31% 144.42% -
ROE 13.14% 9.61% 7.86% 8.33% 8.41% 9.50% 6.31% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 313.31 292.97 285.69 287.84 267.34 248.60 219.19 26.86%
EPS 772.37 544.41 427.36 444.67 430.88 488.02 316.55 81.14%
DPS 59.40 39.60 19.80 19.80 15.00 10.00 5.00 419.86%
NAPS 58.7582 56.6461 54.35 53.3853 51.2228 51.3516 50.2054 11.04%
Adjusted Per Share Value based on latest NOSH - 2,005
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 10.11 9.45 9.22 9.29 8.63 8.02 7.07 26.89%
EPS 24.92 17.57 13.79 14.35 13.91 15.75 10.21 81.18%
DPS 1.92 1.28 0.64 0.64 0.48 0.32 0.16 423.35%
NAPS 1.8961 1.8279 1.7539 1.7227 1.6536 1.6571 1.6201 11.04%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 4.73 3.27 3.02 3.17 2.77 3.00 3.23 -
P/RPS 1.51 1.12 1.06 1.10 1.04 1.21 1.47 1.80%
P/EPS 0.61 0.60 0.71 0.71 0.64 0.61 1.02 -28.99%
EY 163.29 166.49 141.51 140.28 155.55 162.67 98.00 40.50%
DY 12.56 12.11 6.56 6.25 5.42 3.33 1.55 302.92%
P/NAPS 0.08 0.06 0.06 0.06 0.05 0.06 0.06 21.12%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 25/05/04 26/02/04 19/11/03 29/08/03 21/05/03 28/02/03 27/11/02 -
Price 5.07 3.17 3.10 3.20 2.70 2.73 3.20 -
P/RPS 1.62 1.08 1.09 1.11 1.01 1.10 1.46 7.17%
P/EPS 0.66 0.58 0.73 0.72 0.63 0.56 1.01 -24.67%
EY 152.34 171.74 137.86 138.96 159.59 178.76 98.92 33.32%
DY 11.72 12.49 6.39 6.19 5.56 3.66 1.56 283.12%
P/NAPS 0.09 0.06 0.06 0.06 0.05 0.05 0.06 31.00%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment